SWP Calculator for ₹2.0 Crore Corpus — Calculate Monthly Retirement Income

Plan your passive income stream with Systematic Withdrawal Plans.

Reviewed by Mahavir Hirani, Financial Expert

The SWP (Systematic Withdrawal Plan) Calculator is the ultimate tool for generating a regular monthly 'salary' from your mutual fund investments. Instead of placing your retirement money in low-yielding Fixed Deposits (FDs), an SWP allows your core corpus to stay invested in the market, fighting inflation, while simultaneously paying you a fixed monthly income.

This calculator determines exactly how much you can safely withdraw every month and crucially projects the exact year your corpus will deplete if you over-withdraw.

1L1Cr
%
Years

Capital Preservation

Maintain your initial capital while enjoying a regular income.

If your withdrawal rate (0.6%) is lower than your expected return (8%), your corpus will actually grow over time.

Final Corpus Value

₹4,25,63,344

Remaining balance after 10 years.

Total Withdrawn

₹12,00,000

Your total passive income

Portfolio Growth

₹2,37,63,344

Total wealth gained

Fund Anatomy

Withdrawals

3%

Corpus Left

97%

Passive Income Dynamics

Withdrawal vs Growth

Withdrawals happen monthly while the remaining corpus continues to compound at 8% annually.

Sustainability

A sustainable SWP usually aims for a 4-6% withdrawal rate to ensure the core corpus lasts beyond 10 years.

Duration: 10 Years
Expected Return: 8%

Withdrawal Timeline

Detailed breakdown of your fund balance and withdrawals

YearOpening BalanceInterest EarnedWithdrawnClosing Balance
Year 1₹2,00,00,000₹16,55,491₹1,20,000₹2,15,35,491
Year 2₹2,15,35,491₹17,82,936₹1,20,000₹2,31,98,427
Year 3₹2,31,98,427₹19,20,959₹1,20,000₹2,49,99,385
Year 4₹2,49,99,385₹20,70,437₹1,20,000₹2,69,49,823
Year 5₹2,69,49,823₹22,32,323₹1,20,000₹2,90,62,146
Year 6₹2,90,62,146₹24,07,644₹1,20,000₹3,13,49,790
Year 7₹3,13,49,790₹25,97,518₹1,20,000₹3,38,27,308
Year 8₹3,38,27,308₹28,03,151₹1,20,000₹3,65,10,459
Year 9₹3,65,10,459₹30,25,851₹1,20,000₹3,94,16,309
Year 10₹3,94,16,309₹32,67,035₹1,20,000₹4,25,63,344

SWP vs. Annuity: Which is better for Retirement?

A Systematic Withdrawal Plan (SWP) is often compared to traditional Annuity plans (like LIC Jeevan Akshay). While annuities provide a guaranteed income for life, an **SWP offers significantly higher flexibility and tax efficiency**. In an SWP, only the 'capital gains' portion of your withdrawal is taxed, whereas in an annuity, the entire pension amount is added to your income and taxed at your slab rate. Additionally, an SWP allows you to withdraw your entire principal in case of emergencies—something annuities usually lack.

The 4% Withdrawal Rule

A popular rule of thumb for retirement is the **4% Rule**. It suggests that if you withdraw 4% of your initial corpus annually (adjusted for inflation), your money has a very high probability of lasting 30+ years. Use our calculator to see if your current withdrawal rate is sustainable!

Inflation & Your Payout

Remember that ₹50,000 today won't buy the same lifestyle in 15 years. For long-term retirement planning, consider a **Step-up SWP** where you increase your withdrawal by 5-6% every year to keep up with the rising cost of living.

The SWP (Systematic Withdrawal Plan) Calculator is the ultimate tool for generating a regular monthly 'salary' from your mutual fund investments. Instead of placing your retirement money in low-yielding [Fixed Deposits (FDs)](/calculator/fd), an SWP allows your core corpus to stay invested in the market, fighting inflation, while simultaneously paying you a fixed monthly income.

This calculator determines exactly how much you can safely withdraw every month and crucially projects the exact year your corpus will deplete if you over-withdraw.

How Systematic Withdrawals Work

An SWP works opposite to a SIP. Every month, the Asset Management Company (AMC) sells a specific number of mutual fund units to generate cash, transferring your requested amount directly to your bank account.

Remaining Corpus = [Previous Corpus × (1 + r/12)] − Monthly Withdrawal

Where:

  • r: Expected Annual Return Rate (e.g., 10%)
  • Monthly Withdrawal: The fixed cash payout you demand
  • Safe Withdrawal Rate (SWR): Usually kept below 6% in India
  • Corpus Growth: If your mutual fund generates a 10% return and you only withdraw 6% a year, your total corpus actually GROWS while simultaneously paying you an income.
  • Corpus Depletion: If you demand an aggressive 12% withdrawal rate from a fund returning 10%, your principal will bleed every month and eventually hit zero.
  • Tax Efficiency: Because an SWP withdrawal represents a mix of your own principal and capital gains, the tax burden is drastically lower than fixed deposit interest.

Example: The 8% Withdrawal Trap vs the 6% Safe Rate

Ramesh retires at 60 with ₹50 Lakhs in a hybrid mutual fund expected to return 10% annually.

Scenario A: Aggressive 8.4% Withdrawal (₹35,000 / month)
• His ₹50 Lakhs corpus grows to ₹55.5 Lakhs after 5 years, but the math shows it will eventually deplete in roughly 26 years (age 86).

Scenario B: Safe 6% Withdrawal (₹25,000 / month)
• Because his withdrawal (6%) is far lower than his return (10%), his corpus skyrockets to ₹1.8 Crores in 20 years, creating massive generational wealth while still paying for his daily life.

Corpus: ₹50,00,000
Return: 10% p.a.
Safe Withdrawal Result: Corpus compounds indefinitely
Aggressive Result: Corpus hits zero in 26 years

SWP vs Bank FD for Retirement

Why modern retirees avoid Fixed Deposits:

FeatureMutual Fund SWPBank Fixed Deposit
Income AdjustmentsFully flexible, can stop or increase anytimeRigid, locked payout amount
Capital ControlCan withdraw entire corpus in an emergencyHeavy penalties for breaking early
Tax LiabilityLTCG applies only on the 'gain' portion (highly efficient)Entire interest taxed at your highest slab rate (e.g., 30%)
Inflation ProtectionUnderlying equity beats inflationCorpus rots as inflation erodes purchasing power

Frequently Asked Questions

⚠️ Disclaimer

The figures provided by this calculator are estimates based on the inputs you provide and standard financial formulas. STOCKCALC.IN does not offer investment advice. Please consult a qualified financial advisor before making any investment decisions.

Recommended for You

Plan Your Financial Goals

Set specific financial targets and calculate how to achieve them with our Goal Calculator.

Calculate Your SIP Returns

See how regular monthly investments can grow your wealth through the power of compounding.

Plan Your Retirement

Calculate how much you need to save for a comfortable retirement and create a savings plan.

Personalized suggestions based on your inputs

Share this tool

Help others make smarter financial decisions